GP Build Karlapalem 01.03.17
GP Build Karlapalem 01.03.17
GP Build Karlapalem 01.03.17
Page 1
1 2 3 4 5 6 7 8 9
6 VRCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine
crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine mixing,
laying concrete, curing etc.,complete but excluding cost of steel and its
fabrication charges for finished item of work,including centering,
shuttering.
Page 2
Mandal :Karlapalem
Detailed Estimate
EstimateDetailed
EstimateEstimate
Name of the work
Sl Task
Description of Item Qty Units Rate
No code
1 2 3 4 5 6
14 19389 CW 14. Cost of NP, other Pipes and precast chambers etc., Rs.
Total cost
#REF!
#REF!
#REF!
#REF!
#REF!
Specificcation report to accompany the revised estimate for the work
Construction of GP Office Building at Karlapalem Village of Karlapalem Mandal.
Foundations : Earth work excavation and depositing on bank with initial lead of 10m and initial lift of
1 2m in Loamy and Clayey Soils like sandy soils (SS 20-B) including shoring, strutting, sheeting,
planking and dewatering for foundations of the column pits to a depth 1.95 mts was done
PCC (1.4.8) using 40 mm HBG metal for depth of 230mm under footings and PCC (1.5.10) using 40
2 mm HBG metal for depth of 100mm under flooring bed in rooms such as mixing,laying and ramming
CC in layers in position not exceeding 15cm,finishing,curing concrete, etc, complete was done.
Structural Memberrs : All structural members like footings, pedastals, columns, plinth beam are
3 execute with VRCC (M 20) Design Mix by using 20 -12mm gauge machine crushed chips as per
approved designs and drawings.
Basement : Basement with brick masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11 x
4
7 cms for external and internal walls was done.
Filling : Filling with Sand in basement as per drawing with initial lead in layers not exceeding 15cm
5
thick, consolidating each deposited layer by watering and ramming was done.
Provisions towards Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade as per
6 IS 1786-1985) of 8mm to 40mm diameters, cutting, bending, to required sizes and shapes of
approved size and binding wire of 20SWG etc are provided.
Lintels & Sun Shades : Lintels & Sun Shades are proposed to lay over doors and windows with
7
RCC M 20 grade design mix.
Superstructure : Superstructure is proposed with brick masonry in CM (1:8) with 2nd class Bricks
8
traditional size 23 x 11 x 7 cms for external and internal walls.
Doors, Windows & Ventilators : Doors and windows are proposed with sal wood for frame and
9
Windows are proposed with sal wood for frame and M S grills safety rods are proposed.
Providing impervious coat to exposed RCC roof slab surface with CM (1:3), 20 mm thick with 1kg of
10
water proof compound per bag of cement is proposed.
Provision towards Necessary Electrification arrangements , V AT Charges @ 5.00 % , Q
C Charges @ 0.50% , Seigniorage Charges and Unforseen Items of work are proposed.
The revised estimate is prepared by adopting the current schedule common SSR
i.e.2015 2016 and rates in force for Cement & Steel. Items
Page 9
GENERAL ABSTRACT
Name of
Construction of GP Office Building at Karlapalem Village of Karlapalem Mandal.
the work
2 Providing Electrification 1 0
3 Providing Sanitation 1 0
1706023
A) For footings
F1- C1,16 1 x 2 1.40 1.40 0.180 0.71
F2- C3,18 1 x 4 1.90 1.90 0.200 2.89
F3- C2,17 1 x 4 2.10 2.10 0.200 3.53
F4- C 6,9,12,15 1 x 3 2.40 2.40 0.230 3.97
CF1- C4,5 1 x 1 4.70 2.00 0.375 3.53
CF2- C7,8 1 x 1 4.70 2.00 0.350 3.29
CF3- C10,11 1 x 1 4.40 1.70 0.350 2.62
CF4- C13,14 1 x 1 4.40 1.70 0.350 2.62
23.15 6716.23 155461
cum 1 cum
B) For Pedastals
1,4,7,10,13,16 1 x 6 0.53 0.53 0.60 1.01
2,3,5,6,8,9,11,12,14,15,
1 x 12 0.53 0.60 0.60 2.29
17,18
3.30 7090.23 23398
cum 1 cum
Sl. Length Breadth Depth in Total
Nos Quantity Rate
No in m in m m Amount
6
Supply and placing of the M 20 Grade Design Mix Concrete corresponding to IS 456 using
WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational, incidental
and labour charges such as weigh batching, machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel and its fabrication charges for finished item of work
(APSS No. 402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying concrete,
vibrating, curing etc. complete but excluding cost of steel and its fabrication charges for
finished item of work.
A) plinth beams
Long Beams 1 x 3 16.09 0.23 0.30 3.33
Short Beams 1 x 3 1.90 0.23 0.30 0.39
1 x 6 4.04 0.23 0.30 1.67
For toilet inside
1 x 1 1.8 0.23 0.30 0.12
1 x 1 1.2 0.23 0.30 0.08
5.60 8575.83 48055
cum 1 cum
Supply and placing of the M 20 Grade Design Mix Concrete corresponding to IS 456 using
7
WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational, incidental
and labour charges such as weigh batching, machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel and its fabrication charges for finished item of work
(APSS No. 402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying concrete,
vibrating, curing etc. complete but excluding cost of steel and its fabrication charges for
finished item of work.
A) Columns :
upto plinth beam :
C1,16 1 x 2 0.23 0.23 1.17 0.12
C10,13,7 1 x 3 0.23 0.23 1.00 0.16
C4 1 x 1 0.23 0.23 0.98 0.05
C3,18 1 x 2 0.23 0.30 1.15 0.16
C2,17 1 x 2 0.23 0.30 1.15 0.16
C6,9,12,15 1 x 4 0.23 0.30 1.12 0.31
C5 1 x 1 0.23 0.30 0.98 0.07
C8,11,14 1 x 3 0.23 0.30 1.00 0.21
18
Plinth beam to Roof Level :
1,4,7,10,13,16 1 x 6 0.23 0.23 2.75 0.87
2,3,5,6,8,9,11,12,14,15,
1 x 12 0.23 0.30 2.75 2.28
17,18
4.39 9345.54 41027
Cum 1 cum
B) For Lintels
Doors main door 1 x 1 1.50 0.23 0.15 0.05
Corridor doors 1 x 5 1.35 0.23 0.15 0.23
Toilets doors 1 x 1 0.90 0.23 0.15 0.03
Windows W 1 x 10 1.20 0.23 0.15 0.41
W1 1 x 2 1.05 0.23 0.15 0.07
0.79 9414.54 7437
cum 1 cum
Sl. Length Breadth Depth in Total
Nos Quantity Rate
No in m in m m Amount
8
Supply and placing of the M 20 Grade Design Mix Concrete corresponding to IS 456 using
WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational, incidental
and labour charges such as weigh batching, machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel and its fabrication charges for finished item of work
(APSS No. 402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying concrete,
vibrating, curing etc. complete but excluding cost of steel and its fabrication charges for
finished item of work.
A) Sunshade of 0.60m width and 75mm thick at fixed end and 50mm thick at free end.
Windows W 1 x 6 1.20 0.60 4.32
W1 1 x 2 1.05 0.60 1.26
Corridor 1 x 1 2.36 0.60 1.42
1 x 1 14.02 0.60 8.41
15.41 379.33 5845
sqm 1 sqm
B) Roof beams
Long Beams 1 x 3 16.09 0.23 0.30 3.33
Short Beams 1 x 2 1.90 0.23 0.30 0.26
T Beams 1 x 6 4.04 0.23 0.30 1.67
5.26 7600.60 39979
C) Roof slab 115 mm thick cum 1 cum
Roof slab 1 x 1 7.00 13.49 94.43
1 x 1 4.57 2.97 13.57
1 x 1 3.33 3.41 11.36
119.36 869.30 103760
sqm 1sqm
C) Roof slab 175 mm thick cum 1 cum
Staircase waist slab 1 x 2 3.14 1.20 7.54
Landing slab 1 x 1 2.21 0.90 1.99
9.53 1164.04 11093
sqm 1sqm
13
Providing impervious coat over RCC roof slab to required slopes with CM (1:3) prop. 20mm
thick (average) mixed with water proofing compound manufactured by reputed
manufacturers as approved by Engineer-in-charge at 1Kg/bag of cement, laid over roof slab
when it is green, finished smooth with a floating coat of neat cement and thread lining at
regular intervals of 45cmx45cm including Cost and Conveyance of all materials like cement,
sand, water proofing compound, water etc., to site, on all materials, all operational,
incidental and labour charges such as mixing mortar, laying, rounding off at junctions of wall
and slab, rendering smooth with thread lining, curing, lift charges, etc., complete for finished
item of work (APSS No. 901 & 903).
11 Masonry in superstructure with CM (1:6) prop: using 2nd class traditional Bricks of size
23x11x7 cms having minimum crushing strength of 50 kg/cm2 including Cost and
Conveyance of all materials, scaffolding charges, etc complete for finished item of work.
(APSS No. 501 & 504). excluding Un Skilled Labour (CSSR)
For Super Structure
Long Walls 1 x 2 16.09 0.23 2.75 20.35
1 x 1 16.09 0.23 0.65 2.41
Short Walls 1 x 2 1.90 0.23 2.75 2.40
1 x 6 4.04 0.23 2.75 15.33
Steps for staircase 0.5 x 22 1.2 0.24 0.14 0.44
Parapet wall alround 1 x 2 16.69 0.10 0.75 2.50
1 x 2 7.00 0.10 0.75 1.05
Deductions
columns 1 x 6 0.45 0.23 0.10 -0.06
1 x 12 0.38 0.23 0.10 -0.10
Doors main door MD 1 x 1 1.20 0.23 2.10 -0.58
Room doors D 1 x 5 1.05 0.23 2.10 -2.54
TD 1 x 1 0.75 0.23 2.10 -0.36
Windows,W 1 x 10 0.90 0.23 1.35 -2.79
Windows,W1 1 x 2 0.75 0.23 0.90 -0.31
ventilators 1 x 16 0.60 0.23 0.30 -0.66
Lintels over doors
main door MD 1 x 1 1.50 0.23 0.15 -0.05
Romm doors D 1 x 5 1.35 0.23 0.15 -0.23
TD 1 x 1 0.90 0.23 0.15 -0.03
Windows,W 1 x 10 1.20 0.23 0.15 -0.41
Windows,W1 1 x 2 1.05 0.23 0.15 -0.07
36.27 4969.26 180255
cum 1 cum
12 Ornamental plastering to ceiling 12mm thick in CM (1:3) with dubara sponge finish including
Cost and Conveyance of all materials like cement, sand, water etc., to site, including other
taxes on all materials, all operational, incidental and labour charges such as mixing mortar,
finishing, scaffolding, lift charges, including cutting of Grooves wherever necessary as
directed by Engineer-in-charge, curing, etc., complete for finished item of work.(APSS 901&
903 )
Sl. Length Breadth Depth in Total
Nos Quantity Rate
No in m in m m Amount
Sarpunch Room 1 x 1 4.04 4.04 16.32
Secretary Room 1 x 1 4.04 2.82 11.39
Computer Room 1 x 1 4.04 2.82 11.39
store room 1 x 1 4.04 2.82 11.39
Corridor 1 x 1 1.900 3.19 6.06
Staircase: Waist slab 1 x 2 3.140 1.20 7.54
Landing slab 1 x 1 1.980 0.90 1.78
Portico 1 x 1 1.900 1.98 3.76
Supply and fixing of Sal wood Door Double shutter fully pannlled door of size 1.05 x 2.10mt
with frame made of well seasoned sal wood scantlings of size 100 x 75mm mm and shutter
made of side rails 125mm X38, top rail 125mmX38mm, bottom rail 125mmX38mm and
intermediate rails of 125 x 38 mm and panels - 8 no's are of 25mm thick as per approved
design with fixtures of 6 nos of 9" ' z" holdfasts, 300 mm long aluminium aldrop-1 no,125mm
long aluminium butt hinges 4 No's, Door stoppers-1 no, 150mm long Tower bolts - 1no's
alumium, 200mm long Tower bolts - 1no's alumium,Aluminium fancy handles 150mm long
1no's, with necessary screws complete including cost and conveyance of all materials and
labour charges etc. complete as per specifications (APSS NO.1001 & 1002)
Supply and fixing of Panneld Window size 0.75 x 1.35 mt with sal wood frame of size
75x100mm along with II class teak wood three shutters made with styles& rails of
100mmx30mm thick with 12mm prelaminated particle board both side laminated interior
grade and S/F of 4Nos. MS Hold fasts, 6Nos. MS tower bolts 100mm long. 6 Nos. MS
Hinges 75mm long,2Nos MS Handles 3 Nos window stays. incl. all labour charges such as
making window frame & shetter and fiXing 11 Nos. 16mm plain safety bars in to frame etc,
W 1 x 2 2.00 6207.29 12415
Supplying and fixing of R.C.C.Precasted Jalis 50 mm thick for Ventilators including cost and
conveyance of all materials and all labour charges etc.,completed.
Ventilators - V 1 x 16 0.60 0.30 2.88
2.88 296.00 852
sqm 1 sqm
22 Painting Walls with Snowcem or other equal and approved Water Proof Cement Paint over
Priming Coat, 2 Coats (All Colours)
555.82
555.82 106.56 59228
Sl. Length Breadth Depth in Total
Nos Quantity Rate
No in m in m m Amount
23 Painting to new wood work with two coats of ready mixed synthetic enamel paint first quality
all shades over a base coat of wood primer making three coats in all to give an even shade
after thoroughly brushing the surface to remove all remains of loose powdered materials,
including c/c of all materials, site and other taxes, all operationa, incidental and labour
charges etc., complete for finished item of work in all flooring for external walls. (APSS
No.1201,1207 &1212).
MD 1 x 2.3 1.20 2.10 5.67
D 5 x 2.3 1.05 2.10 24.81
TD 1 x 2.3 0.60 2.10 2.84
Windows W 10 x 2.8 0.90 1.35 33.41
W1 2 x 2.8 0.75 1.35 5.57
72.30 155.16 11218
24 Cost and Supply of MS flats using Ms Mateiral incluidng
Fabircation charges fixing charges and other necessary fittings
Window grills 1 x 10 240 2400
1 x 2 48 96
2496 70.40 175718
Kgs 1Kg
1706023
7 Roof level Beams 5.26 Cum 5.26 4.73 2.37 0.00 0.00
10 Brick work basement 9.93 Cum 9.93 0.00 0.00 0.00 5084.16
11 Brick work Superstructure 36.27 Cum 36.27 0.00 0.00 0.00 18572.30
12 Ornamental plastering CM(1:3) 153.64 Sqm 153.64 0.00 2.3 0.00 0.00
16 Cement concrete (1:4:8) 14.25 Cum 14.25 12.82 6.41 0.00 0.00
17 Cement concrete (1:6:10) 9.38 Cum 9.38 8.44 4.22 0.00 0.00
19 Flooring Ceramic Tiles 2.16 Sqm 2.16 0.00 0.03 0.00 0.00
20 Dadooing with tiles 7.88 Sqm 7.88 0.00 0.09 0.00 0.00
21 Flooring Vertified Tiles 87.32 Sqm 87.32 0.00 1.05 0.00 0.00
22 Skirting Vertified Tiles 10.08 Sqm 10.08 0.00 0.12 0.00 0.00
152.77
21.78
36.98
28.97
5.21
3.83
34.72
98.47
23.21
9.53
34.82
22.12
34.75
46.16
24.31
577.64
DETAILED CUM ABSTRACT ESTIMATE
Measurements
Sl.No Description of item Nos. Qty Rate/Per Amount.
L B D
1 2 3 4 5 ### 7 8 9
1 Supply and fixing of 110 mm dia ISI mark PVC rain water spouts of
2.5mm thick including Cost of necessary pvc bends, shoes and pvc clamps
and all other accessories and fixing in position including cost and conveyance
of all materials to site , seigniorage charges sales and other taxes on all
materials, all operational, incidental and labour cahrges such as fixing in
alignment etc., complete for finished item of work.(APSS NO1328)
20 426.90 8538.00
RMT RMT
2 Constructing 457.2 mm x 457.2 mm [1'6" x 1'6"] brick in CM [1:6] prop.
Masonry, Inspection Chamber upto 914.4 mm [3'0"] and fitted with light weight
457.2 mm x 457.2 mm [1'.6" x 1'.6"] C I Frame and cover of 20 Kgs including
cost and conveyance of all materials and labour charges etc., complete for
finished item of work
1x 2 2 1440.00 2880.00
nos each
4 Supplying and fixing CI Nahani traps 1st quality ISI marked conforming
to IS: 1729-1979 with C.P. Grating fixing with white cement as per site
requirements with standards practice for 100mm dia inlet - 75mm outlet
pipe - 4 kgs including cost and conveyance of all materials and labour
charges etc., complete
2 568 1136.00
nos each
6 Supply and fixing of 20 mm dia Nominal Bore GI pipe Medium grade
properties & weight as per IS 1239 ISI mark with GI fittings including the
cost of pipe and its fittings including cost and conveyance of all
materials and labour charges etc., complete
1x 2 2 1864 3728.00
nos per Rmt
9 Supplying & fixing of 75 mm dia 914.4 mm [3'-0"] double socket
PVC/SWR Pipe - 4 kg/sqcm prince/sudhakar or any ISI Brand including
cost and conveyance of all materials and labour charges etc., complete
for finished item of work
20 111.00 2220.00
rmt per Rmt
10 Supplying and fixing of Indian make Flat Back Wash Basin 1st quality
ISI marked conforming to IS: 2556-Part-4-1972 with waste fittings like
rubber plug, chain, 32mm nominal size C.P. fitting with parallel pipe
thread confirming to IS: 2963-1979 and fitted with 15mm nominal bore
chromium Plated Pillar Tap of Ist quality Indian make 300 grams Seiko
or equivalent complete with standard CI brackets including wooden
block including cost and conveyance of all materials and labour charges
etc., complete of size 550 X 400 mm Single C.P. Pillar Cock
2 1620.00 3240.00
nos
11 Supplying and fixing of 602 x 602 mm C I Man Hole Frame and Cover
[Light Weight] 30 Kgs including cost and conveyance of all materials
and labour charges etc., complete BMW I.87
1x 1 1 2887 2887.00
nos each
12 Supplying and fixing of N.P. Bib Tap 12.7mm dia Indian make300
grams including cost and conveyance of all materials and labour
charges etc., complete
15 258.00 3870
Provision for unforseen item 11225
Total 55000.00
Assistant Engineer
Mandal Parishad:Kolluru
Name of the
work :
Construction of GP Office Building at Karlapalem Village of Karlapalem Mandal.
SANITARY &WATER SUPPLY DATA 2014-15
Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
Supplying & Fixing Orissa Pan white glazed W.C 1st quality ISI marked conforming to IS:2556-Part-
1 3-1981 with "P" or "S" trap Hindware/ Parryware/Neycer - ISI Mark: 580 mm x 440 mm including
cost & conveyance of all material to work site, complete for finished item of work.
BMW-D-01 Each 953 1.00 953.00
BMW D03 Labour charges only Fixing Orissa pan each 1
W.C with "P" or "S" trap 281.00
1009.20
BMW-E.01 S&F of 12.7mm N.P bib tap indian make 30 Each 474 1.000 474.00
labour charges only 0% 29.000
Add 20% on Labour for Municipal Limits 20% 29.000 5.80
479.80
Over Heads : 14.00 479.80 0.140 67.17
Total rate per each 1 546.97
Providing & fixing UPVC SWR pipes TYPE-B ( single socket 4 Kg/sq.cm - Prince/Sudhakar or any
ISI Brand ) conforming to IS 13592:1992 including necessary specials,jointing with adhesives
3 ,fixing vertical pipes over wooden battens including cost and conveyance of all materials at
site, all taxes etc., complete for finished item of work but excluding VAT.
a) 160 mm dia
BMW-G.32 160 mm dia 3 M Single Socket PVC/SWR Each 1153 1.000 1153.00
pipe - 4 Kg/sq.cm - Prince/Sudhakar or
any ISI Brand
BMW-G.152 Labour charges only Rmt 5 58 290.00
Add 20% on Labour for Municipal Limits 20% 290.00 58.00
1501.00
Over Heads : 14.00 1501.00 0.140 210.14
Total rate per 3 mt each 1 1711.14
Rate per Rmt 570.38
b) 110 mm dia
BMW-G.16 110 mm dia 3 M Double Socket PVC/SWR Each 562 1.000 562.00
pipe - 4 Kg/sq.cm - Prince/Sudhakar or
any ISI Brand
796.00
Over Heads : 14.00 796.00 0.140 111.44
Total rate per 3 mt each 1 907.44
Rate per Rmt 302.48
c) 75 mm dia
BMW-G.14 75 mm dia 3 M Double Socket PVC / SWR Each 288 1.000 288.00
pipe - 4 Kg/sq.cm - Prince / Sudhakar /
Kisan/ Supreme or any ISI Brand
BMW-G.152 Labour charges only Rmt 3 58 174.00
Add 20% on Labour for Municipal Limits 20% 174.00 34.80
Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
496.80
Over Heads : 14.00 496.80 0.140 69.55
Total rate per each 1 566.35
Rate per Rmt 188.78
Drilling of 100 mm dia bore well with power rig and clearing of all stratas remaining the bore well and
inserting 160 mm dia PVC 6 Kgf/cm2 casing pipe up to hard strata as recommended by the Geologist and
flushing of bore well and cleaning of all stratas at an average of 150 PSI inserting of casing pipe and fixing of
4 plug etc; including cost of fuels and transportation of rig and supporting vehicles complete but exluding
cost of 180 mm dia PVC pipe 6 kgf/cm2 and VAT.
Cost, supply and fixing of caseing pipe 100mm dia PVC 6 kgs/sqcm including cost and
5
conveyance of all materila, all labour charges, but excluding VAT.
Code Unit Rate Coefficient Amount
PH SSR 100mm dia PVC pipe of 6 kg / Sqcm Rm 234.00 1 234.00
Over Heads : 14.00 234.00 0.140 32.76
Total per 1.00 Rm 1 266.76
Supply and Transportation of 1.00HP single phase ISI Submersible mortor pupset for 4' bore well
6 Makes:Kirloskar/Crompton/CRI/KSB/Texmo/Aryan Varsha
a) Material
(ELEC-5.4.7) each 1 16800.00 16800.00
Special M.S. clamps with bolts and nuts each 2 250 500.00
Transportation Charges on Unit Cost 2% 17300.00
b) Labour charges for erection of pump set including pipe
connection for suction & delivery
Add 14% overhead charges Cum Contractor profit 4800.00 0.140 672.00
Add 14% overhead charges Cum Contractor profit 83.60 0.140 11.70
Constructing 457.2mm x 457.2mm ( 1'-6" x 1'-6") brick in CM (1:6) prop. Masonry inspection
chamber upto 914.4mm (3'-0") and fitted with light weight 457.2mm x 457.2mm ( 1'-6" x 1'-6")
13 C.I. frame and cover of 20Kg. including cost and conveyance of all materials to site, all labour
charges, but excluding seignorage charges and VAT complete for finished item of work.
Providing & placing on Terrace polyethylene water storage tank with Double layer approved brand &
manufacture with cover and suitable locking arrangement & making necessary holes for inlet & outlets and
overflow pipes with all fittings including supply and fixing of 76.20mm dia PVC elbow 1st quality and
14 38.10mm dia PVC waste pipe outlet including coat and conveyance of all materials all labour charges etc.
complete for finished item of work but excluding VAT.
Supplying & Fixing angle stop cock 12.7 mm dia first quality Indian Make heavy duty Seiko/ Senior/ Nice or
equivalent including cost and conveyance of all materials to site, all labour charges complete for finished
15
item of work for All Floors but excluding VAT.
Page 36
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Page 37
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.00 471.10 471.10
capacity
C. LABOUR:
Mason 1st class day 0.10 445.00 44.50
Mazdoor (unskilled) day 1.39 350.00 486.50
Water Charges 1% 5.31
Add Municipal allowance on labour at 20% 106.20
3556.27
Add 10% Contractor profit 0.00
Grand Total 3556.27
Page 38
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Page 40
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 4.80 230.40
Bricks traditional size 23 x 11 x 7 cms Nos 512.00
5979.82 3061.67
2nd class
Fine aggregate (Sand) cum 0.20 603.32 120.66
B. LABOUR:
Mason 1st class day 0.24 445.00 106.80
Mason 2nd class day 0.56 400.00 224.00
Mazdoor (unskilled) day 1.89 350.00 661.50
Add Municipal allowance on labour at 20% 198.46
4603.49
Add 10% Contractor profit 0.00
Grand Total 4603.49
4603.49 1Cum
17 Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11 x
7 cms including cost and conveyance of all material and all labour
charges etc. complete, for Superstructure
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 4.80 230.40
Bricks traditional size 23 x 11 x 7 cms Nos 512.00 5979.82 3061.67
2nd class
Fine aggregate (Sand) cum 0.20 603.32 120.66
B. LABOUR:
Mason 1st class day 0.24 445.00 106.80
Mason 2nd class day 0.56 400.00 224.00
Mazdoor (unskilled) day 1.89 350.00 661.50
Materials Hire charges for access 1cum 1.00 9.93/0.23 43.17
scaffolding
Labour charges for access scaffolding 1cum 1.00 61.83/0.2 268.83
-Building 3
Add Municipal allowance on labour at 20% 252.23
4969.26
Add 10% Contractor profit 0.00
Grand Total 4969.26 1Cum
Page 41
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
PLASTERING
18 Plastering with CM (1:3), 12 mm thick including cost and
conveyance of all material and all labour charges etc.
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 3094.99 464.25
B. LABOUR:
Mason 1st class day 0.45 445.00 200.25
Mason 2nd class day 1.05 400.00 420.00
Mazdoor (unskilled) day 2.80 350.00 980.00
Add Municipal allowance on labour at 20% 320.05
per 1 Sqm 238.46
Add 10% Contractor profit 0.00
238.46 1Sqm
19 Plastering with CM (1:5), 12 mm thick including cost and
conveyance of all material and all labour charges etc.
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 2173.39 326.01
B. LABOUR:
Mason 1st class day 0.45 445.00 200.25
Mason 2nd class day 1.05 400.00 420.00
Mazdoor (unskilled) day 2.80 350.00 980.00
Add Municipal allowance on labour at 20% 320.05
Grand Total 2246.31
per 1 Sqm 224.63
Add 10% Contractor profit 0.00
224.63 1Sqm
20 RCM FACIA WORKS
RCM facia 5cm thick in CM (1:3) for drop walls, fins with rabbit wire
mesh & nominal reinforcement as directed by Engineer-in-charge with
dubara sponge finishing, including cost & conveyance of all materials to
site, seigniorage charges, sales & other taxes on all materials,
operational & incidental, cost and conveyance of cement, wire mesh,
water to work site, centering, scaffolding and form work, lift charges etc.,
complete for finished items of work but excluding cost of steel & its
fabrication charges, for finished item of work. (APSS No.403 & 903)
Unit - 10 sqm
A) MATERIALS
Rabbit wire mesh (1.0 M panna for 0.6 sqm 13.30 17.00 226.10
M drop)
Cement Mortar 1:3 for 25 mm thick cum 0.25 3094.99 773.75
Dry Cement for making Lumps kg 50.00 4.80 240.00
12 mm Plastering 2 coats in 1:4 & 1:2 sqm 21.80 58.93 1284.58
cm both sides
Excluding HYSD Steel/ Mild steel & Binding wire
B) LABOUR CHARGES
1st Class Mason day 8.00 445.00 3560.00
Miller Operator day 1.00 400.00 400.00
Mazdoor (unskilled) day 10.00 350.00 3500.00
c) Machinery
Page 42
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Machine Mixing Mortar with Miller - Hire Hrs 2.00 471.10 942.20
charges
Add Municipal allowance on labour at 20% 1492.00
BASIC COST per 10 sqm 12418.63
1241.86
Add 10% Contractor profit 0.00
1241.86 1Sqm
21 Flooring with Ceramic tiles, set over base coat of cement mortar (1:8), 12
mm thick over CC bed already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste to full depth mixed with pigment
of matching shade, including cost of all materials like cement, sand
water and tiles etc., complete, including seigniorage charges, etc.,
complete for finished item of work, but excluding the cost of conveyance
of all materials.
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles BMT C-54 sqm 10.10 450.00 4545.00
Cement for CM (1:8) for base coat kg. 21.60 4.80 103.68
Cement for slurry kg. 33.00 4.80 158.40
White cement kg. 2.00 29.00 58.00
Sand for CM (1:8) cum 0.12 4.80 0.58
B. LABOUR
Mason 1st class day 0.96 445.00 427.20
Mason 2nd class day 2.24 400.00 896.00
Mazdoor (unskiled) day 3.30 350.00 1155.00
Add Municipal allowance on labour at 20% 495.64
Add water charges 1% 1.00%
Grand Total 7839.50
783.95
Add 10% Contractor profit 0.00
783.95 1Sqm
22 Flooring with Ceramic wall cladding tiles, set over base coat of cement
mortar (1:8), 12 mm thick over CC bed already laid or RCC roof slab,
including neat cement slurry of honey like consistency spread @ 3.3.kgs
per sqm & jointed neatly with white cement paste to full depth mixed with
pigment of matching shade, including cost of all materials like cement,
sand water and tiles etc., complete, including seigniorage charges, etc.,
complete for finished item of work, but excluding the cost of conveyance
of all materials.
Unit = 10 sqm
A. MATERIALS:
Ceramic tilesBMT C95 sqm 10.10 430.00 4343.00
Cement for CM (1:8) for base coat kg. 21.60 4.80 103.68
Cement for slurry kg. 33.00 4.80 158.40
White cement kg. 2.00 29.00 58.00
Sand for CM (1:8) cum 0.12 673.32 80.80
B. LABOUR
Mason 1st class day 0.96 445.00 427.20
Mason 2nd class day 2.24 400.00 896.00
Mazdoor (unskiled) day 3.30 350.00 1155.00
Add Municipal allowance on labour at 20% 495.64
Page 43
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Unit = 10 sqm
A. MATERIALS:
Vitrified tiles of 1st quality of size sqm 10.10 675.00 6817.50
0.60x0.60 of 8-10 mm thick
(BMT-C-60)
Cement for CM (1:8) for base coat kg. 21.60 4.80 103.68
Cement for slurry kg. 33.00 4.80 158.40
Cement for Pointing with CM (1:3) kg. 6.000 30.00 180.00
(White cement)
Sand for CM (1:8) cum 0.12 603.32 72.40
Sand for pointing cum 0.020 603.32 12.07
Seigniorage charges of sand cum 0.140
B. LABOUR
Mason 1st class day 0.96 445.00 427.20
Mason 2nd class day 2.24 400.00 896.00
Mazdoor (unskiled) day 3.30 350.00 1155.00
Add Municipal allowance on labour at 20% 495.64
Add water charges 1% 1.00%
Grand Total 10317.89
1031.79
Add 10% Contractor profit 0.00
1031.79
24 Providing skirting to internal walls to 15 cm height/risers of steps with
vitrified floor tiles, set over base coat of CM (1:3) 12 mm thick with
cement slurry of honey like consistency spread at the rate of 3.30 kgs per
sqm and jointed with white cement paste mixed with pigment of
matching shade to full depth, including cost of all materials like
Cuddapah stone, cement, sand and water etc., complete including
seigniorage charges, etc., complete for finished item of work, but
excluding the cost of conveyance of all materials
Unit = 10 sqm
A. MATERIALS:
BMT C-60: Vitrified tiles sqm 10.10 675.00 6817.50
Sand for cm 1:3 base coat cum 0.12 603.32 72.40
Cement for cm 1:3 base coat kgs 57.60 4.80 276.48
Cement for slurry kgs 33.00 4.80 158.40
B. LABOUR
Mason Ist class day 0.96 445.00 427.20
Mason 2nd class day 2.24 400.00 896.00
Mazdoor (unskiled) day 3.10 350.00 1085.00
Add Municipal allowance on labour at 20% 481.64
Page 44
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Unit = 10 sqm
A. MATERIALS:
Cement Mortal 1:3 cum 0.210 3094.99 649.95
Water proof compound (Liquid) kg 2.000 80.00 160.00
B. LABOUR
Mason 1st class day 0.660 445.00 293.70
Mason 2nd class day 1.540 400.00 616.00
Mazdoor (unskiled) day 3.70 350.00 1295.00
Add Municipal allowance on labour at 20% 440.94
Grand Total 3014.65
301.47
Add 10% Contractor profit 0.00
301.47 1Sqm
26 Providing impervious coat to exposed RCC roof slab surface with
CM(1:3), 12mm thick with 1kg of water proof compound per bag of
cement laid over roof when it is green including cost of all materials,
seigniorage charges, excluding conveyance charges of materials and
including all operational, incidental and labour charges for mixing
mortar, laying, rendering smooth and thread lining, curing, rounding off
junctions of wall and slab etc,, complete for finished item of work
Unit = 10 sqm
A. MATERIALS:
Cement Mortal 1:3 cum 0.150 3094.99 464.25
Water proof compound (Liquid) kg 2.000 210.00 420.00
B. LABOUR
Mason 1st class day 0.60 420.00 252.00
Mazdoor (unskilled) day 0.96 320.00 307.20
Add Municipal allowance on labour at 20% 111.84
Grand Total 1555.29
155.53
Add 10% Contractor profit 0.00
155.53 1Sqm
27 Supply and fixing of iron Grills with using MS flats including welding,
jointing with all labour cgharges etc.
Ms flats 1Kg 1.00 36.80 36.80
fabrication charges 1Kg 1.00 24.00 24.00
Page 45
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
ii 1050 x 2000 mm
*Sal wood cum 0.103 60660.50 6248.03
Page 46
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Page 47
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
33 Supply and fixing of Fully Panelled Door of sie 1.20 x 2.10 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc.
34 Supply and fixing of Fully Panelled Door of sie 1.20 x 2.10 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc.
ii 1200 x 2100 mm for Shuters only
Sal wood cum 0.0756 60660.50 4585.93
Labour, wrought and putup in position Sqm 2.520 1320.00 2217.60
frame & shutters
Add Municipal allowance on labour at 20% 443.52
MS powder Coated Iron Furnature
Top tower bolts 150mm Nos 2 38.00 76.00
Bottem tower bolts 150mm Nos 2 38.00 76.00
But hinges 150mm Nos 6 44.00 264.00
Aldrop 300mm Nos 1 181.00 181.00
Wind cleats Nos 2 49.00 98.00
Door handels Nos 1 50.00 50.00
Page 48
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
35 Supply and fixing of Fully Panelled Door of sie 1.20 x 2.10 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc.
ii 1200 x 2100 mm for frames only
sal wood cum 0.0472 60660.50 2863.18
Labour, wrought and putup in position sqm 2.520 1320.00 1108.80
frame & shutters
Add Municipal allowance on labour at 20% 221.76
MS powder Coated Iron Furnature
Z' hold fasts Nos 4 20.00 80.00
Total for each door 4273.74
Add 10% Contractor profit 0.00
4273.74 1No
36 Supply and fixing of Fully Panelled Window of sie 1.50 x 1.37 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc.
For Window
i) 1.50 x 1.37 mts
salwood cum 0.1053 60660.50 6387.55
Labour, wrought and putup in position sqm 2.050 1320.00 2706.00
frame & shutters
Add MAA @ 20% 541.20
MS powder Coated Iron Furnature
Top tower bolts 100mm Nos 6 26.00 156.00
Bottem tower bolts 100mm Nos 6 26.00 156.00
But hinges 100mm Nos 12 23.00 276.00
Wind cleats Nos 4 49.00 196.00
Z' hold fasts Nos 4 20.00 80.00
Total for each Window 10498.75
Add 10% Contractor profit 0.00
10498.75 1No
37 Supply and fixing of Fully Panelled Window for Frames of sie 1.50 x 1.37 mts
includiing all iron furnature such as 'Z' hold fasts with cost and conveyance of all
material and all labour caharges etc. complete for window frames only.
Page 49
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Z' hold fasts Nos 4 35 140.00
Total for each Window for Frames only 3988.52
Add 10% Contractor profit 0.00
3988.52 1No
39 Supply and fixing of Fully Panelled Window of sie 0.90x 1.20 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc. for Shutters only
iv 900 x 1200 mm for window
Sal wood cum 0.056 60660.5 3396.99
Labour, wrought and putup in position
Sqm 1.08 1328 1434.24
frame & shutters
Add Municipal allowance on labour at
286.85
20%
MS powder Coated Iron Furnature
Top tower bolts 100mm Nos 4 26 104.00
Bottem tower bolts 100mm Nos 4 26 104.00
But hinges 100mm Nos 8 23 184.00
Wind cleats Nos 4 49 196.00
Z' hold fasts Nos 4 20 80.00
Total for each window 5786.08
Add 10% Contractor profit 0.00
5786.08 1No
Page 50
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
40 Supply and fixing of Fully Panelled Window of sie 0.90 x 1.20 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc. for Shutters only
iv 900 x 1200 mm ( Frames only )
Sal wood cum 0.0267 60660.5 1619.64
Labour, wrought and putup in position
Sqm 1.08 1328 478.08
frame & shutters
Add Municipal allowance on labour at
95.62
20%
MS powder Coated Iron Furnature
Z' hold fasts Nos 4 20 80.00
Total for each window 2273.34
Add 10% Contractor profit 0.00
2273.34 1No
41 Supply and fixing of Fully Panelled Window of sie 0.9 x 1.20 mts includiing all iron
furnature such as 'Z' hold fasts , hinges, tower bolts and wind applinces with cost and
conveyance of all material and all labour caharges etc. for Shutters only
iv 900 x 1200 mm ( shutters only )
Sal wood cum 0.0288 60660.5 1747.02
Labour, wrought and putup in position
Sqm 1.08 1328 956.16
frame & shutters
Add Municipal allowance on labour at
191.23
20%
MS powder Coated Iron Furnature
Top tower bolts 100mm Nos 4 26 104.00
Bottem tower bolts 100mm Nos 4 26 104.00
But hinges 100mm Nos 8 23 184.00
Wind cleats Nos 4 49 196.00
Total for each window 3482.41
Add 10% Contractor profit 0.00
3482.41 1No
42 Supply and Fixing of 25mm dia 1.80 mm thick PVC pipe (ISI MARK) concealed in Roof
Slabs with all required accessories including masonary work and labour charges etc.,
complete.
Taking Output = 100 M
a) Material
25mm dia 1.80 mm thick PVC pipe.,ELEC-
Rmt 100 28.00 2800.00
1.2.4
Page 51
Rate
Sl
Description Unit Quantity Rate Rs. Amount Rs. per
No
units
1 2 3 4 5 6.00 7
Certified that the work spot is located with in 12km aerial radius from Bapatla municipal limits
Page 52
LEAD STATEMENT - 2015-16
Name of the work : Construction of GP Office Building at Karlapalem Village of Karlapalem Mandal.
Net Conveyance
charges @ 25%
Initial Charges
Sl. Lead in
OH (11.98%)
Deduct CP &
Add Blasting
Discription of Item Total Cost Units
Conveyance
No Quarry KM
Un loading
loading &
Machine
crushing
Charges
Charges
charges
charges
Add
1 2 3 4 5 6 7 8 9 10 11 12 13 14
Fine Sand for mortar
1
( Screened)
Penumudi 47.00 165.00 0.00 0.00 165.00 577.50 0.00 -69.18 508.32 673.32 ./cum
2 Fine Sand for Concrete Penumudi 47.00 95.00 0.00 0.00 95.00 577.50 0.00 -69.18 508.32 603.32 ./cum
3 Coarse Sand for filling Local 1.00 95.00 0.00 0.00 95.00 31.50 0.00 -3.77 27.73 122.73 ./cum
4 Selected earth Vadlamudi 40.00 103.00 0.00 0.00 103.00 504.00 0.00 -60.38 443.62 546.62 ./cum
Aggregates 40 mm nominal
5
size SS5
Lam 56.60 620.00 70.00 155.00 845.00 682.50 0.00 -81.76 600.74 1445.74 ./cum
Aggregates 20 mm nominal
6
size SS5
Lam 56.60 1036.00 70.00 259.00 1365.00 682.50 0.00 -81.76 600.74 1965.74 ./cum
Aggregates 12 mm nominal
7
size SS5
Lam 56.60 822.00 70.00 205.50 1097.50 682.50 0.00 -81.76 600.74 1698.24 ./cum
8 Cement Bapatla 13.00 4800.00 0.00 0.00 4800.00 0.00 0.00 0.00 0.00 4800.00 ./Mt
9 steel Bapatla 13.00 34500.00 0.00 0.00 34500.00 0.00 0.00 0.00 0.00 34500.00 ./M.Tons
10 Bricks - 23 x 11 x 7cms Kollur 38.00 5200.00 0.00 0.00 5200.00 777.80 95.20 -93.18 779.82 5979.82 ./1000 nos
Kadapah slabs 40 mm
11 Bapatla 13.00 1100.00 0.00 0.00 1100.00 0.00 0.00 0.00 1100.00 ./10 sqm
thick(0.457x0.457mts)
Polished bethamcharla
12 coloured stone min 25 mm Bapatla 13.00 2756.00 0.00 0.00 2756.00 0.00 0.00 0.00 2756.00 ./10 sqm
thick (0.254x0.254mts)
13 Vitrified tiles ( 0.45x0.45) Bapatla 13.00 675.00 0.00 0.00 675.00 0.00 0.00 0.00 675.00 ./1 sqm
14 Stone dust Lam 56.60 350.00 0.00 0.00 350.00 682.50 0.00 -81.76 600.74 950.74 ./cum
Certificates :
1. Certified that the above leads are shortest and correct to the best of my knowledge and belief.
2. Certified that the metal is obtained by blasting.
Deputy Executive Engineer Assistant Executvie Engineer,
PRI Sub-Division: Bapatla M.P.P Karlapalem
Electrical Datas - 2014 - 2015
BLD-ELEC-1-4 1.4 P.V.C. Conduit (Concealed)
1.4.2 Supply and Fixing of 25mm dia 2mm thick PVC pipe (ISI MARK) concealed in wall with all
(b) required accessories including masonary work and labour charges etc., complete.
73.48
83.77
1.4.2 Supply and Fixing of 25mm dia 2mm thick PVC pipe (ISI MARK) concealed in Roof Slabs
(b) with all required accessories including masonary work and labour charges etc., complete.
a) Material
25mm dia 2mm thick PVC pipe.,ELEC-1.2.4 100 M 1 3180.00 3180.00
25mm dia deep Junction Box. ELEC-1.2.39 Each 12 25.00 300.00
25mm PVC bends. ELEC-1.2.44 Each 12 6.00 72.00
b) Labour charges :
Skilled Electrician day 2 440.00 880.00
Semi skilled Electrician day 2 375.00 750.00
Helpers day 2 345.00 690.00
Add Municipal allowance on labour at 20% 464.00
C) Cost for 100 RM 6336.00
Rate per Metre = C/100 1Rmt 63.36
Add 14% Contractor profit 0.00
Note : 1. If 25mm dia PVC / MS pipes are used for light / fan point, add the cost of sheet
metal / well seasoned wooden board / box.
BLD-ELEC-2 2 Wiring
BLD-ELEC-2-1 2.1 Copper Wiring
2.1.1 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm)FINOLEX brand Fire Retardant (FR) P.V.C.
insulated flexible copper cable (ISI MARK) in existing pipe with 6A switch, Ceiling rose and
3mm thick hylam sheet covering to switch control box including all labour charg
a) Material
Earth Work Excavation of Hard gravel Soil with small
boulder for trench 1st step of size 1.5 x 0.6 x 0.9 m cum 0.850 220.00 187.00
(5'x2'x3') S. No. 1387
Excavation of Hard disteggrated rocks and boulders for
trench 2nd Step of size 1.2 x 0.6 x 1.2 m (Civil SSR) cum 0.900 220.00 198.00
(4'x2'x4')
25% extra for narrow trench & pit and back filling with
96.25
Sand, Coke, Salt etc., and leveling
40mm dia 'B' Class G.I pipe., ELEC .8.1.58 Mtr 2.5 381.00 952.50
25 x 6 mm (1"X 1/4") G.I Flat duly drilled 12mm holes
Each 1 0.00
(4 Nos) of 200 mm (8") length., S.No 1137
Drilling of 16 Nos through holes of 12mm dia to G.I pipe
Each 16 6.00 96.00
ELEC - 8.1.59
G.I Nuts, Bolts an Washers.,ELEC 8.1.9 Set 4 13.00 52.00
18" dia hume pipe ring.,ELEC 8.1.62 Each 1 275.00 275.00
Hard Coke., ELEC 8.1.13 Kg 40 9.00 360.00
Salt., ELEC 8.1.14 Kg 20 4.00 80.00
b) labour charges for fixing pipe ring and
connections
Semi skilled Electrician Nos 0.5 375.00 187.50
Helpers Nos 0.5 345.00 172.50
Add MAA @ 20% 72.00
2728.75
Add 14% Contractor profit 382.03
3110.78
BLD-ELEC-6 6 SERVICE MAINS & LTOH Lines
BLD-ELEC-6-1 6.1 WPSC (Weather Prrof Single Core) (PVC Cleats)
6.1.1 Supply and Run of 2 of 2.5 Sq.mm WPSC (Whether Proof Single Core) Aluminium cable
along with No.10 SWG G.I bearer wire through PVC cleats with all accessories including
labour charges etc., complete for service mains.
a) Material
2.5 Sq.mm WPSC Aluminium cable., ELEC 1.6.1 100 M 2 737.00 1474.00
No.10 SWG G.I wire. (0.026 Kg / Mtr) Length 100 RM.,
kg 6.7 68.00 455.60
ELEC 8.1.41
b) labour charges
Skilled Electrician day 1 440.00 440.00
Semi skilled day 1 375.00 375.00
Helper day 1 345.00 345.00
Add MAA @ 20% 232.00
C) Cost for 100 M 3651.60
Rate per mtr c/100 36.52
Add 14% Contractor profit 5.11
1Rmt 41.63
8.2.4 Supply and Transportation of 1x40W patty type tube light luminaire with copper choke,
starter etc., including 1No 40W tube etc., complete.
a) Material
1x40 patty type T.L. fitting., ELEC 3.6.8 each 1 273.00 273.00
40W FTL., ELEC 3.7.7 each 1 45.00 45.00
Add MAA @ 20% 63.60
381.60
7.9.3 Fixing of 40W tube light luminaire on wall / Ceiling with / TW round blocks with all
accessories including giving connections and all labour charges etc., complete.
a) Material
23/0060 twin core flexible copper cable., ELEC 1.6.8 M 1 10.40 10.40
screws with rawal plugs., ELEC 8.1.6 each 2 0.28 0.56
T.W round blocks., ELEC 8.1.31 each 2 7.00 14.00
Cement and sand etc., LS
b) Labour charges
Skilled Electrician/carpenter day 0.1 440.00 44.00
Semi skilled Electrician / Helper day 0.1 375.00 37.50
Add MAA @ 20% 16.30
122.76
Note : Labour Charges considered for 10 fixtures / day . ( 318 + 106.46) 504.36
Add 14% Contractor profit 70.61
574.97
Supply & Fixing TOTAL
Bldngs_Elec-9-5 9.7 Fans
9.7.2 Supply of 1200 mm (48") sweep 230V, A.C 50 Hz.Ceiling fan (ISI Mark) with 3 Blades and
double ball bearings with all standard accessories.
a) Material
1200 mm (48") Ceiling Fan ., ELEC 5.1.1 each 1 1600.00 1600.00
Name of the Work : Construction of Constituency level Farmer Training and Extension Centre
in Pedaravuru(V) of Tenali(M) in Guntur District
Qty Rate/Per Total Amount
Sn Measurements
Description of item Nos.
o
L B D
1 2 3 4 5 6 7 8
WATER SUPPLY
1 Drilling of 100 mm dia bore well with power rig and clearing of all
stratas remaining the bore well and inserting 160 mm dia PVC 6 Kgf/cm2
2 Cost, supply and fixing of caseing pipe 100mm dia PVC 6 kgs/sqcm
including cost and conveyance of all materila, all labour charges, but
excluding VAT.
100mm dia PVC pipe of 6 kg / 25.00 25.00 620.16 15504
Sqm 1 x 1
3 Supply and Transportation of 1.00HP single phase ISI MONO Block CI body
mortor pupset (25x25mm)
Makes:Kirloskar/Crompton/CRI/KSB/Texmo/Aryan Varsha
Supply and Transportation of 1 9580.00 9580
1.00HP single phase ISI MONO 1 x 1
Block
1 No
4 S& F 50 mm Nominal Bore GI pipe Medium Grade properties & weight
as per IS 1239 ISI mark with GI fittings including the cost of pipe & its
fittings & labour charges but excluding VAT.
50 mm dia GI pipe for suction of 15 15 502.74 7541
1 x 1
submersible motor pumpset.
1 Rmt
5 Supply and Fixing of CPVC Pipes ( 22.20mm OD Pipe - SDR 13.5 )and
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR 13.5 pipes are made
6 Supply and Fixing of CPVC Pipes ( 28.60 mm OD Pipe - SDR 13.5 )and
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR 13.5 pipes are made
1 No
10 Add LS unforseen items of work such as PVC and GI specials 1.00 2254.00
Deputy Executive
Engineeer,
Excutive Engineer PRI Assistant Engineer,
PR:Division:Tenali Sub Division:Tenali PR(Spl.works):Tenali
Detailed Estimate
For R.R Masonary Work (other than Granite, Dolomite and 1 cum 145.00 FIXTURES
Trap)
For R.R.Masonry works ( granite, dolamite and trap 1 cum 213.00 Door fixtures
variety) Tower bolt Aluminium 150 mm Each 92.00
Tower bolt MS power coated 150mm Each 35.00
Butt hinges MS power coated 100mm Each 21.00
Butt hinges MS power coated 150mm Each 40.00
Aldrop MS power coated 300 mm Each 164.00
ROAD SSR Wind cleats Door stoppers Each 46.00
Gravel 1 Cum 103.00 Window fixtures
HBG Stone Chips 2.36mm and below 1 Cum 340.00 Butt hinges Aluminium 75mm Each
Sand for mortar, ceiling coat including washing screening 1 Cum 606.00 Butt hinges MS power coated 75mm Each
etc.,
Sand for Concrete 1 Cum 462.00 Tower bolts 100 mm long Alluminium Each
Sand for filling and blindage 342.00 Tower bolts 100 mm long MS power coated Each
White cement 1kg 30.00 GLASS
Clearing heavy Jungle 1 Sqm 2.90 Plain Float Glass 4 mm thick 1sqm 412.00
Clearing light Jungle 1 Sqm 2.60 Plain Float Glass 5 mm thick 1sqm 521.00
Clearing Scrub Jungle 1 Sqm 2.60 Plain Float Glass 6 mm thick 1sqm 647.00
Clearing Juliflora (Prosafis) jungle including up-rooting and removing of 1 Sqm 3.70 Pin headed Glass 4 mm thick 1sqm 309.00
Juliflora stumps.
****
Construction of GP Office Building at Karlapalem Village of Karlapalem Mandal.
PLAN
2.13 4.27
16 17 ### 0.30
D
D W
Store Room
4.04 x 2.82 3.05
W
W
13 14 ###
D W
Computer Room 16.09
4.04 x 2.82
3.05
W W
10 11 ###
1.90 X 13.19
CORRIDOR
D W
Secretary Room
4.04 x 2.82 3.05
W W
7 8 9 Plinth Area
= 6.40 x 16.09
= 102.98 sqmts
D W1
= 1108 sqft
Sarpanch Room
4.04 x 4.04
W1
4.27
W
Door : 1+5=6 Nos
D1 : 1.2 x 2.10
4 D1 5 6 D : 1.05 x 2.10
Windows: 10+2
= 12 Nos
2.44
W : 0.90 x 1.35
W1 0.75 x 0.90
1 2 3
0.30
Lead charges
Lead charges
Lead charges for
Lead charges for PCC
for Rubble/size Cement/Steel/R
for slabs/Shahaba Lead charges
Lead in stones/cut CC poles/AC &
earth/sand/gra d slabs/CC & for Bricks per
Km. stones/course GI
vel/murrum/li Laterite 1000nos
aggrigate per sheets/Packed
me per Cum. Blocks/Wood
Cum. Materials per
per Cum.
tonne
1 2 3 4 5 6
1 31.50 30.40 19.00 44.70 50.70
2 44.10 42.50 26.20 62.60 70.90
3 58.80 58.80 36.70 86.50 94.50
4 71.40 71.40 44.60 105.00 114.80
5 84.00 84.00 52.50 123.50 135.10
6 96.60 96.60 60.40 142.00 155.40
7 109.20 109.20 68.30 160.50 175.70
8 121.80 121.80 76.20 179.00 196.00
9 134.40 134.40 84.10 197.50 216.30
10 147.00 147.00 92.00 216.00 236.60
11 159.60 159.60 99.90 234.50 256.90
12 172.20 172.20 107.80 253.00 277.20
13 184.80 184.80 115.70 271.50 297.50
14 197.40 197.40 123.60 290.00 317.80
15 210.00 210.00 131.50 308.50 338.10
16 222.60 222.60 139.40 327.00 358.40
17 235.20 235.20 147.30 345.50 378.70
18 247.80 247.80 155.20 364.00 399.00
19 260.40 260.40 163.10 382.50 419.30
20 273.00 273.00 171.00 401.00 439.60
21 285.60 285.60 178.90 419.50 459.90
22 298.20 298.20 186.80 438.00 480.20
23 310.80 310.80 194.70 456.50 500.50
24 323.40 323.40 202.60 475.00 520.80
25 336.00 336.00 210.50 493.50 541.10
26 348.60 348.60 218.40 512.00 561.40
27 361.20 361.20 226.30 530.50 581.70
28 373.80 373.80 234.20 549.00 602.00
29 386.40 386.40 242.10 567.50 622.30
30 399.00 399.00 250.00 586.00 642.60
31 409.50 409.50 256.60 601.40 659.50
32 420.00 420.00 263.20 616.80 676.40
33 430.50 430.50 269.80 632.20 693.30
34 441.00 441.00 276.40 647.60 710.20
35 451.50 451.50 283.00 663.00 727.10
36 462.00 462.00 289.60 678.40 744.00
37 472.50 472.50 296.20 693.80 760.90
38 483.00 483.00 302.80 709.20 777.80
39 493.50 493.50 309.40 724.60 794.70
40 504.00 504.00 316.00 740.00 811.60
41 514.50 514.50 322.60 755.40 828.50
42 525.00 525.00 329.20 770.80 845.40
43 535.50 535.50 335.80 786.20 862.30
44 546.00 546.00 342.40 801.60 879.20
45 556.50 556.50 349.00 817.00 896.10
CONVEYANCE OF MATERIALS FOR THE YEAR 2016-17
Lead charges
Lead charges
Lead charges for
Lead charges for PCC
for Rubble/size Cement/Steel/R
for slabs/Shahaba Lead charges
Lead in stones/cut CC poles/AC &
earth/sand/gra d slabs/CC & for Bricks per
Km. stones/course GI
vel/murrum/li Laterite 1000nos
aggrigate per sheets/Packed
me per Cum. Blocks/Wood
Cum. Materials per
per Cum.
tonne
1 2 3 4 5 6
46 567.00 567.00 355.60 832.40 913.00
47 577.50 577.50 362.20 847.80 929.90
48 588.00 588.00 368.80 863.20 946.80
49 598.50 598.50 375.40 878.60 963.70
50 609.00 609.00 382.00 894.00 980.60
51 619.50 619.50 388.60 909.40 997.50
52 630.00 630.00 395.20 924.80 1014.40
53 640.50 640.50 401.80 940.20 1031.30
54 651.00 651.00 408.40 955.60 1048.20
55 661.50 661.50 415.00 971.00 1065.10
56 672.00 672.00 421.60 986.40 1082.00
57 682.50 682.50 428.20 1001.80 1098.90
58 693.00 693.00 434.80 1017.20 1115.80
59 703.50 703.50 441.40 1032.60 1132.70
60 714.00 714.00 448.00 1048.00 1149.60
61 724.50 724.50 454.60 1063.40 1166.50
62 735.00 735.00 461.20 1078.80 1183.40
63 745.50 745.50 467.80 1094.20 1200.30
64 756.00 756.00 474.40 1109.60 1217.20
65 766.50 766.50 481.00 1125.00 1234.10
66 777.00 777.00 487.60 1140.40 1251.00
67 787.50 787.50 494.20 1155.80 1267.90
68 798.00 798.00 500.80 1171.20 1284.80
69 808.50 808.50 507.40 1186.60 1301.70
70 819.00 819.00 514.00 1202.00 1318.60
71 829.50 829.50 520.60 1217.40 1335.50
72 840.00 840.00 527.20 1232.80 1352.40
73 850.50 850.50 533.80 1248.20 1369.30
74 861.00 861.00 540.40 1263.60 1386.20
75 871.50 871.50 547.00 1279.00 1403.10
76 882.00 882.00 553.60 1294.40 1420.00
77 892.50 892.50 560.20 1309.80 1436.90
78 903.00 903.00 566.80 1325.20 1453.80
79 913.50 913.50 573.40 1340.60 1470.70
80 924.00 924.00 580.00 1356.00 1487.60
81 934.50 934.50 586.60 1371.40 1504.50
82 945.00 945.00 593.20 1386.80 1521.40
83 955.50 955.50 599.80 1402.20 1538.30
84 966.00 966.00 606.40 1417.60 1555.20
85 976.50 976.50 613.00 1433.00 1572.10
86 987.00 987.00 619.60 1448.40 1589.00
87 997.50 997.50 626.20 1463.80 1605.90
88 1008.00 1008.00 632.80 1479.20 1622.80
89 1018.50 1018.50 639.40 1494.60 1639.70
90 1029.00 1029.00 646.00 1510.00 1656.60
CONVEYANCE OF MATERIALS FOR THE YEAR 2016-17
Lead charges
Lead charges
Lead charges for
Lead charges for PCC
for Rubble/size Cement/Steel/R
for slabs/Shahaba Lead charges
Lead in stones/cut CC poles/AC &
earth/sand/gra d slabs/CC & for Bricks per
Km. stones/course GI
vel/murrum/li Laterite 1000nos
aggrigate per sheets/Packed
me per Cum. Blocks/Wood
Cum. Materials per
per Cum.
tonne
1 2 3 4 5 6
91 1039.50 1039.50 652.60 1525.40 1673.50
92 1050.00 1050.00 659.20 1540.80 1690.40
93 1060.50 1060.50 665.80 1556.20 1707.30
94 1071.00 1071.00 672.40 1571.60 1724.20
95 1081.50 1081.50 679.00 1587.00 1741.10
96 1092.00 1092.00 685.60 1602.40 1758.00
97 1102.50 1102.50 692.20 1617.80 1774.90
98 1113.00 1113.00 698.80 1633.20 1791.80
99 1123.50 1123.50 705.40 1648.60 1808.70
100 1134.00 1134.00 712.00 1664.00 1825.60
Loading 17.30 37.80 62.40 52.00
Unloading 8.65 18.90 62.40 52.00
Village Sand for Mortor Sand for Blindage Gravel HBG Metal Bricks Cement Napa slabs
Bolayapalem Penumudi 39.40 Local 1.00 Vadlamudi 36.40 Lam 53.00 Kollur 40.00 Bapatla
Buddam Penumudi 47.00 Local 1.00 Vadlamudi 40.00 Lam 56.60 Kollur 38.00 Bapatla
Chintayapalem Penumudi 50.40 Local 1.00 Vadlamudi 45.40 Lam 62.00 Kollur 43.40 Bapatla
Dammanavaripalem Penumudi 44.20 Local 1.00 Vadlamudi 40.20 Lam 56.80 Kollur 35.00 Bapatla
Dundivariapalem Penumudi 44.20 Local 1.00 Vadlamudi 39.60 Lam 56.20 Kollur 36.00 Bapatla
Ganapavaram Penumudi 55.00 Local 1.00 Vadlamudi 50.00 Lam 66.60 Kollur 48.00 Bapatla
Karlapalem Penumudi 48.00 Local 1.00 Vadlamudi 42.00 Lam 59.60 Kollur 35.00 Bapatla
Kothanandayapalem Penumudi 50.00 Local 1.00 Vadlamudi 44.00 Lam 61.70 Kollur 42.00 Bapatla
Nagarajupalem Penumudi 42.80 Local 3.00 Vadlamudi 37.40 Lam 54.00 Kollur 40.00 Bapatla
Nallamothuvaripalem Penumudi 58.00 Local 1.00 Vadlamudi 52.60 Lam 69.20 Kollur 49.60 Bapatla
Narravariaplem Penumudi 49.00 Local 1.00 Vadlamudi 52.60 Lam 69.20 Kollur 41.00 Bapatla
Pathanandayapalem Penumudi 49.00 Local 1.00 Vadlamudi 43.00 Lam 60.70 Kollur 41.00 Bapatla
Pedagollpalem Penumudi 51.60 Local 1.00 Vadlamudi 46.60 Lam 63.20 Kollur 32.00 Bapatla
Pedapuluguvaripalem Penumudi 59.60 Local 1.00 Vadlamudi 54.60 Lam 71.20 Kollur 52.60 Bapatla
Perali Penumudi 54.40 Local 2.00 Vadlamudi 49.60 Lam 66.20 Kollur 47.60 Bapatla
Perlipadu Penumudi 53.60 Local 1.00 Vadlamudi 48.60 Lam 65.20 Kollur 43.60 Bapatla
Sammetavaripalem Penumudi 59.60 Local 1.00 Vadlamudi 50.60 Lam 67.20 Kollur 46.60 Bapatla
Tummalapalli Penumudi 56.60 Local 1.00 Vadlamudi 51.60 Lam 68.20 Kollur 46.60 Bapatla
Yatrivaripalem Penumudi 49.00 Local 1.00 Vadlamudi 43.00 Lam 60.60 Kollur 41.00 Bapatla
Yazali Penumudi 43.20 Local 1.00 Vadlamudi 38.30 Lam 54.90 Kollur 36.00 Bapatla
Certified that the
work spot is
Municipal located with
Certified thatinthe
ment Napa slabs Fly Ash
Allowance 12kmspot
work aerial
is
radius
locatedfrom
with
Ibrahimpatna Certified thatinthe
20.00 80.00 0.20 Bapatla
12kmspot
aerial
work is
m municipal
radius
locatedfrom
limits
with
Certified thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
13.00 85.00 0.20 work
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
13.40 93.40 0.20 work
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12km aerial
21.00 85.00 0.20 work spot
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12km aerial
21.00 86.00 0.20 work spot
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12km aerial
18.00 98.00 0.20 work spot
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12km aerial
10.00 90.00 0.20 work spot
municipal
is
limits
m radius
located from
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12km aerial
12.00 92.00 0.20 work spot
municipal
is
limits
m radius
located from
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12km aerial
24.00 84.00 0.20 work spot
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12km aerial
25.00 105.60 0.20 work spot
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12km aerial
11.00 91.00 0.20 work spot
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12km aerial
11.00 91.00 0.20 work spot
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
16.00 96.80 0.20 work
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
22.60 102.60 0.20 work
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
19.80 99.80 0.20 work
municipal
is
limits
m radius from
located
Certifiedwith
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
21.80 101.80 0.20 work
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
19.20 99.20 0.20 work
municipal
is
limits
m radius
locatedfrom
Certified with
thatinthe
Ibrahimpatna Bapatla
12kmspot
aerial
24.60 104.60 0.20 work
municipal
is
limits
m radius
locatedfrom
with in
Ibrahimpatna Bapatla
12km aerial
11.00 91.00 0.20 municipal limits
m radius from
Ibrahimpatna Bapatla
21.00 84.90 0.20 municipal limits
m